WIZIT Co., Ltd.

036090 KRX Industrials Industrials
KOSDAQ
₩1,298.00
+0.00%
Delayed · cached 15 min

Fair value analysis

036090
WIZIT Co., Ltd.
IndustrialsIndustrials
₩1,298.00
Close used for this calculation
₩1,391.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability17/25
Returns5/25
Balance Sheet10/25
Efficiency15/25
Growth14/25
Average
Quality radar
47Prof.17/25Ret.5/25Eff.15/25B.Sht10/25Growth14/25

Consensus fair value

₩1,391.26
Near FV
▲ +7.2% against the close used
Model range ₩658.80 – ₩4,268.00
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₩658.80Fair value₩1,391.26Bull₩4,268.00
FairClose
52-week traded range
52W low ₩1,048.0052W high ₩1,466.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading close to the consensus fair value

WIZIT Co., Ltd. closed at ₩1,298.00, 6.7% below the consensus fair value of ₩1,391.26 drawn from 9 valuation models.

Financial DNA score 47/100 — Average. P/E of 19.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩1,149.28
-11.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩1,348.49
+3.9%
√(22.5 × EPS × BVPS)
EPS=66, BVPS=1224.53
Graham Formula
₩4,268.00
+228.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩1,320.00
+1.7%
EPS × 20x (sector P/E)
EPS=66, Sector P/E=20x
Peter Lynch (PEG)
₩1,584.66
+22.1%
EPS × Growth% (PEG = 1 is fair)
EPS=66, g=24%
EV/EBITDA
₩910.31
-29.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=25.84B
Book Value (P/B)
₩658.80
-49.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1224.53, ROE=5.4%, g=6%, r=10%
Reverse DCF
₩1,298.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.9% | Historical: 24%
Margin of Safety
₩1,516.08
+16.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2021.44, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.